Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 89.5% first-year return on $29,632 initial cash invested.
89.5%
Cash On Cash
26.14%
Cap Rate
4.6
DSCR
$4,905
Rent
$2,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,632
Downpayment
20%
$28,220
Closing costs
1%
$1,411
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$4,905
Total Expenses
$2,695
Mortgage P&I
14%
$668
Property Taxes
6%
$310
Home Insurance
1%
$49
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540